{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["1.1封-1 招标工程量清单封面","1.2扉-1 招标工程量清单扉页","3.1表-08 分部分项工程和单价措施项目清单与计价表","3.2表-11 总价措施项目清单与计价表","3.3表-12 其他项目清单与计价汇总表","3.4表-12-1暂列金额明细表","3.5表-12-2 材料(工程设备)暂估单价及调整表","3.6表-12-3 专业工程暂估价及结算价表","3.7表-13 规费、税金项目计价表"],"not_rendered":{"external_links":1,"defined_names":9},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"1.1封-1 招标工程量清单封面","index":0,"n_rows":14,"n_cols":4,"rows_kept":14,"merged":[[1,1,1,2],[3,0,3,3],[5,0,5,1],[8,0,8,1],[11,0,11,3],[13,0,13,3]],"flags":["formulas_cached_only"]}
[]
[null,"教学楼中庭天棚有组织排水设施",null,"工程"]
[]
["招标工程量清单"]
[]
["招  标  人：",null,"."]
[null,null,"（单位盖章）"]
[]
["造价咨询人：",null,"."]
[null,null,"（单位盖章）"]
[]
["2021年05月27日"]
[]
["封-1"]

{"sheet":"1.2扉-1 招标工程量清单扉页","index":1,"n_rows":18,"n_cols":5,"rows_kept":18,"merged":[[1,1,1,3],[4,0,4,4],[6,0,6,1],[9,0,9,1],[12,0,12,1],[15,0,15,1],[17,0,17,4]],"flags":["formulas_cached_only"]}
[]
[null,"教学楼中庭天棚有组织排水设施",null,null,"工程"]
[]
[]
["招标工程量清单"]
[]
["招  标  人：",null,".","造价咨询人：","."]
[null,null,"（单位盖章）",null,"（单位资质专用章）"]
[]
["法定代表人\n或其授权人：",null,".","法定代表人\n或其授权人：","."]
[null,null,"（签字或盖章）",null,"（签字或盖章）"]
[]
["编  制  人：",null,null,"复  核  人："]
[null,null,"（造价人员签字盖专用章）",null,"（造价工程师签字盖专用章）"]
[]
["编制时间：",null,"2021年05月27日","复核时间：","2021年05月28日"]
[]
["扉-1"]

{"sheet":"3.1表-08 分部分项工程和单价措施项目清单与计价表","index":2,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[0,0,0,8],[2,0,2,5],[2,6,2,8],[3,0,5,0],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,3,8],[4,6,5,6],[4,7,5,7],[6,2,6,3],[15,0,15,5],[34,0,34,5],[35,0,35,5],[37,0,37,5],[37,6,37,8],[38,0,38,8]],"flags":["formulas_cached_only"]}
["分部分项工程和单价措施项目清单与计价表"]
[]
["工程名称：教学楼中庭天棚有组织排水设施",{"$nulls":5},"第1页 共1页"]
["序\n号","项目编码","项目名称","项目特征描述","计量\n单位","工程量","金 额(元)"]
[{"$nulls":6},"综合单价","合价","其中"]
[{"$nulls":8},"暂估价"]
[null,null,"A.1 教学楼中庭天棚有组织排水设施",null,null,"1"]
["1","010901004001","天棚玻璃更换","天棚玻璃更换：对现有破损玻璃进行更换，包含材料费、安装费、拆除费用、垃圾外运费用等相关费用","块","20"]
["2","010902004002","不锈钢排水沟","成品1.2mm不锈钢檐沟，与原骨架焊接，檐沟需要做泛水坡度，内表面刷油漆做防水，包含安装费及材料定制、油漆、运输、清理等相关费用","m","270"]
["3","010606012001","钢支架","不锈钢天沟支架制作安装，冷镀锌钢支架。","t","1.5"]
["4","011405001001","金属面油漆修补","原钢架金属漆面层修补","项","1"]
["5","011405001002","金属面油漆","不锈钢天沟支架喷涂氟碳面漆两道。","m2","168"]
["6","010902004003","屋面排水管","2.1mm厚U-PVC防紫外线落水管与檐沟连接","m","380"]
["7","010514905001","混凝土底座","管道与地面采用混凝土底座及安装，1.5m-2m设置一个底座.","块","240"]
["8","01B001","屋面清理及保护","对现有屋面进行保护、排水口清理，施工中不得破坏原有屋面层","项","1"]
["            分部分项合计"]
{"$rows_empty":18}
["            本页小计"]
["            合    计"]
[]
["未来软件编制",{"$nulls":5},"2021年6月28日"]
["表-08"]

{"sheet":"3.2表-11 总价措施项目清单与计价表","index":3,"n_rows":23,"n_cols":11,"rows_kept":23,"merged":[[0,0,0,10],[2,0,2,4],[2,5,2,6],[2,7,2,10],[3,3,3,4],[3,6,3,7],[4,3,4,4],[4,6,4,7],[5,3,5,4],[5,6,5,7],[6,3,6,4],[6,6,6,7],[7,3,7,4],[7,6,7,7],[8,3,8,4],[8,6,8,7],[9,3,9,4],[9,6,9,7],[10,3,10,4],[10,6,10,7],[11,3,11,4],[11,6,11,7],[12,3,12,4],[12,6,12,7],[13,3,13,4],[13,6,13,7],[14,3,14,4],[14,6,14,7],[15,3,15,4],[15,6,15,7],[16,3,16,4],[16,6,16,7],[17,3,17,4],[17,6,17,7],[18,0,18,5],[18,6,18,7],[20,0,20,3],[20,4,20,10],[21,0,21,3],[21,4,21,10],[22,0,22,10]],"flags":["formulas_cached_only"]}
["总价措施项目清单与计价表"]
[]
["工程名称：教学楼中庭天棚有组织排水设施",{"$nulls":4},"标段：",null,"第1页 共1页"]
["序号","项目编码","项 目 名 称","计算基础",null,"费率(%)","金额(元)",null,"调整\n费率(%)","调整后\n金额(元)","备注"]
["1","011707001001","安全文明施工",null,null,""]
["1.1","1.1","基本费",null,null,"1.5",{"$nulls":4},"不取费时将“费率”置0；"]
["1.2","1.2","增加费",null,null,"0",{"$nulls":4},"不取费时将“费率”置0；"]
["1.3","1.3","扬尘污染防治增加费",null,null,"0.21"]
["2","011707002001","夜间施工",null,null,"",{"$nulls":4},"0～0.1%"]
["3","011707003001","非夜间施工照明",null,null,"",{"$nulls":4},"0.20%"]
["4","011707005001","冬雨季施工",null,null,"",{"$nulls":4},"0.05～0.2%"]
["5","011707006001","地上、地下设施、建筑物的临时保护设施",null,null,""]
["6","011707007001","已完成工程及设备保护",null,null,"",{"$nulls":4},"0～0.05%"]
["7","011707008001","临时设施",null,null,"",{"$nulls":4},"1.1～2.1%"]
["8","011707009001","赶工措施",null,null,"",{"$nulls":4},"0.5～2.1%"]
["9","011707010001","工程按质论价",null,null,"0",{"$nulls":4},"市优0.8%/省优1.1%/国优专业1.2%/国优1.3%"]
["10","011707012001","建筑工人实名制费用",null,null,"",{"$nulls":4},"0.05%"]
[]
["合  计"]
[]
["编制人（造价人员）：",{"$nulls":3},"复核人（造价工程师）："]
["未来软件编制",{"$nulls":3},"2021年6月28日"]
["表-11"]

{"sheet":"3.3表-12 其他项目清单与计价汇总表","index":4,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,3,2,5],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,0,40,1],[40,3,40,4],[41,0,41,3],[41,4,41,5],[42,0,42,5]],"flags":["formulas_cached_only"]}
["其他项目清单与计价汇总表"]
[]
["工程名称：教学楼中庭天棚有组织排水设施",null,"标段：","第1页 共1页"]
["序号","项 目 名 称","金额(元)","结算金额(元)",null,"备注"]
["1","暂列金额","11000.00",null,null,"明细详见表-12-1"]
["2","咨询服务费","6825.00"]
["2.1","施工方案优化","2100.00"]
["2.2","工程量清单及控制价编制","2100.00"]
["2.3","过程质量监督","2275.00",null,null,"2.5%"]
["2.4","项目资料审查","350.00"]
["3","计日工",{"$nulls":3},"明细详见表-12-4"]
["4","总承包服务费",{"$nulls":3},"明细详见表-12-5"]
{"$rows_empty":28}
["合  计",{"$nulls":4},"—"]
["未来软件编制",{"$nulls":3},"2021年6月28日"]
["表-12"]

{"sheet":"3.4表-12-1暂列金额明细表","index":5,"n_rows":43,"n_cols":6,"rows_kept":43,"merged":[[0,0,0,5],[2,0,2,1],[2,3,2,5],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,0,39,2],[39,3,39,4],[41,0,41,3],[41,4,41,5],[42,0,42,5]],"flags":["formulas_cached_only"]}
["暂列金额明细表"]
[]
["工程名称：教学楼中庭天棚有组织排水设施",null,"标段：","第1页 共1页"]
["序号","项 目 名 称","计量单位","暂定金额(元)",null,"备注"]
["1","暂列金额","元","11000.00"]
{"$rows_empty":34}
["合  计",null,null,"11000.00",null,"—"]
[]
["未来软件编制",{"$nulls":3},"2021年6月28日"]
["表-12-1"]

{"sheet":"3.5表-12-2 材料(工程设备)暂估单价及调整表","index":6,"n_rows":42,"n_cols":16,"rows_kept":42,"merged":[[0,0,0,15],[2,0,2,5],[2,6,2,8],[2,9,2,15],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,6],[3,7,3,9],[3,10,3,12],[3,13,3,14],[3,15,4,15],[4,5,4,6],[4,8,4,9],[4,10,4,11],[5,5,5,6],[5,8,5,9],[5,10,5,11],[6,5,6,6],[6,8,6,9],[6,10,6,11],[7,5,7,6],[7,8,7,9],[7,10,7,11],[8,5,8,6],[8,8,8,9],[8,10,8,11],[9,5,9,6],[9,8,9,9],[9,10,9,11],[10,5,10,6],[10,8,10,9],[10,10,10,11],[11,5,11,6],[11,8,11,9],[11,10,11,11],[12,5,12,6],[12,8,12,9],[12,10,12,11],[13,5,13,6],[13,8,13,9],[13,10,13,11],[14,5,14,6],[14,8,14,9],[14,10,14,11],[15,5,15,6],[15,8,15,9],[15,10,15,11],[16,5,16,6],[16,8,16,9],[16,10,16,11],[17,5,17,6],[17,8,17,9],[17,10,17,11],[18,5,18,6],[18,8,18,9],[18,10,18,11],[19,5,19,6],[19,8,19,9],[19,10,19,11],[20,5,20,6],[20,8,20,9],[20,10,20,11],[21,5,21,6],[21,8,21,9],[21,10,21,11],[22,5,22,6],[22,8,22,9],[22,10,22,11],[23,5,23,6],[23,8,23,9],[23,10,23,11],[24,5,24,6],[24,8,24,9],[24,10,24,11],[25,5,25,6],[25,8,25,9],[25,10,25,11],[26,5,26,6],[26,8,26,9],[26,10,26,11],[27,5,27,6],[27,8,27,9],[27,10,27,11],[28,5,28,6],[28,8,28,9],[28,10,28,11],[29,5,29,6],[29,8,29,9],[29,10,29,11],[30,5,30,6],[30,8,30,9],[30,10,30,11],[31,5,31,6],[31,8,31,9],[31,10,31,11],[32,5,32,6],[32,8,32,9],[32,10,32,11],[33,5,33,6],[33,8,33,9],[33,10,33,11],[34,5,34,6],[34,8,34,9],[34,10,34,11],[35,5,35,6],[35,8,35,9],[35,10,35,11],[36,5,36,6],[36,8,36,9],[36,10,36,11],[37,5,37,6],[37,8,37,9],[37,10,37,11],[38,0,38,6],[38,8,38,9],[38,10,38,11],[40,0,40,10],[40,11,40,15],[41,0,41,15]],"flags":["formulas_cached_only"]}
["材料(工程设备)暂估单价及调整表"]
[]
["工程名称：教学楼中庭天棚有组织排水设施",{"$nulls":5},"标段：",null,null,"第1页 共1页"]
["序号","材料编码","材料(工程设备)名称、规格、型号","计量\n单位","数量",null,null,"暂估(元)",null,null,"确认(元)",null,null,"差额±(元)",null,"备注"]
[{"$nulls":4},"投标","确认",null,"单价","合价",null,"单价",null,"合价","单价","合价"]
{"$rows_empty":33}
["合  计"]
[]
["未来软件编制",{"$nulls":10},"2021年6月28日"]
["表-12-2"]

{"sheet":"3.6表-12-3 专业工程暂估价及结算价表","index":7,"n_rows":43,"n_cols":9,"rows_kept":43,"merged":[[0,0,0,8],[2,0,2,2],[2,3,2,4],[2,5,2,8],[3,4,3,6],[4,4,4,6],[5,4,5,6],[6,4,6,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[10,4,10,6],[11,4,11,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[16,4,16,6],[17,4,17,6],[18,4,18,6],[19,4,19,6],[20,4,20,6],[21,4,21,6],[22,4,22,6],[23,4,23,6],[24,4,24,6],[25,4,25,6],[26,4,26,6],[27,4,27,6],[28,4,28,6],[29,4,29,6],[30,4,30,6],[31,4,31,6],[32,4,32,6],[33,4,33,6],[34,4,34,6],[35,4,35,6],[36,4,36,6],[37,4,37,6],[38,4,38,6],[39,0,39,2],[39,4,39,6],[41,0,41,5],[41,6,41,8],[42,0,42,8]],"flags":["formulas_cached_only"]}
["专业工程暂估价及结算价表"]
[]
["工程名称：教学楼中庭天棚有组织排水设施",null,null,"标段：",null,"第1页 共1页"]
["序号","工程名称","工程内容","暂估金额(元)","结算金额(元)",null,null,"差额±(元)","备注"]
{"$rows_empty":35}
["合  计",null,null,"0.00",{"$nulls":4},"—"]
[]
["未来软件编制",{"$nulls":5},"2021年6月28日"]
["表-12-3"]

{"sheet":"3.7表-13 规费、税金项目计价表","index":8,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[0,0,0,8],[2,0,2,3],[2,4,2,5],[2,6,2,8],[3,2,3,4],[3,5,3,6],[4,2,7,4],[4,5,4,6],[5,5,5,6],[6,5,6,6],[7,5,7,6],[8,2,8,4],[8,5,8,6],[9,2,9,4],[9,5,9,6],[10,2,10,4],[10,5,10,6],[11,2,11,4],[11,5,11,6],[12,2,12,4],[12,5,12,6],[13,2,13,4],[13,5,13,6],[14,2,14,4],[14,5,14,6],[15,2,15,4],[15,5,15,6],[16,2,16,4],[16,5,16,6],[17,2,17,4],[17,5,17,6],[18,2,18,4],[18,5,18,6],[19,2,19,4],[19,5,19,6],[20,2,20,4],[20,5,20,6],[21,2,21,4],[21,5,21,6],[22,2,22,4],[22,5,22,6],[23,2,23,4],[23,5,23,6],[24,2,24,4],[24,5,24,6],[25,2,25,4],[25,5,25,6],[26,2,26,4],[26,5,26,6],[27,2,27,4],[27,5,27,6],[28,2,28,4],[28,5,28,6],[29,2,29,4],[29,5,29,6],[30,2,30,4],[30,5,30,6],[31,2,31,4],[31,5,31,6],[32,2,32,4],[32,5,32,6],[33,2,33,4],[33,5,33,6],[34,0,34,6],[36,0,36,2],[36,3,36,8],[37,0,37,2],[37,3,37,8],[38,0,38,8]],"flags":["formulas_cached_only"]}
["规费、税金项目计价表"]
[]
["工程名称：教学楼中庭天棚有组织排水设施",{"$nulls":3},"标段：",null,"第1页 共1页"]
["序号","项 目 名 称","计算基础",null,null,"计算基数(元)",null,"计算费率(%)","金额(元)"]
["1","规费","分部分项工程费+措施项目费+其他项目费-除税工程设备费",{"$nulls":4},"100"]
["1.1","社会保险费",{"$nulls":5},"3.8"]
["1.2","住房公积金",{"$nulls":5},"0.67"]
["1.3","环境保护税",{"$nulls":5},"0.1"]
["2","税金","分部分项工程费+措施项目费+其他项目费+规费-(甲供材料费+甲供设备费)/1.01",{"$nulls":4},"9"]
{"$rows_empty":25}
["合  计"]
[]
["编制人（造价人员）：",null,null,"复核人（造价工程师）："]
["未来软件编制",null,null,"2021年6月28日"]
["表-13"]